看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -3.0x - -3.3x | -3.1x |
| Selected Fwd P/E Multiple | -3.9x - -4.3x | -4.1x |
| Fair Value | ₩1,943 - ₩2,148 | ₩2,045 |
| Upside | -7.6% - 2.1% | -2.7% |
| Benchmarks | - | Full Ticker |
| ONEUL E&M co.,Ltd. | - | KOSDAQ:A192410 |
| CommScope Holding Company, Inc. | - | NasdaqGS:COMM |
| Opticis Company Limited | - | KOSDAQ:A109080 |
| Wooriro Co., Ltd | - | KOSDAQ:A046970 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| Ace Technologies Corp. | - | KOSDAQ:A088800 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A192410 | COMM | A109080 | A046970 | A051390 | A088800 | |||
| KOSDAQ:A192410 | NasdaqGS:COMM | KOSDAQ:A109080 | KOSDAQ:A046970 | KOSDAQ:A051390 | KOSDAQ:A088800 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 10.8% | NM- | 16.6% | NM- | ||
| 3Y CAGR | NM- | NM- | -6.5% | NM- | 17.2% | NM- | ||
| Latest Twelve Months | -23.6% | 100.4% | 105.4% | -9.2% | -20.1% | 47.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -62.7% | -15.7% | 16.6% | -4.5% | 17.4% | -28.0% | ||
| Prior Fiscal Year | -79.7% | -25.4% | 10.5% | -8.8% | 14.4% | -56.9% | ||
| Latest Fiscal Year | -132.0% | -12.5% | 19.9% | -11.0% | 25.8% | -28.7% | ||
| Latest Twelve Months | -132.0% | -12.5% | 19.9% | -11.0% | 25.8% | -28.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.8x | 10.6x | 0.9x | -28.4x | 2.5x | -9.3x | ||
| Price / LTM Sales | 1.2x | 0.2x | 1.7x | 1.2x | 1.8x | 1.1x | ||
| LTM P/E Ratio | -0.9x | 189.4x | 8.5x | -11.3x | 7.0x | -3.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.3x | 7.0x | 189.4x | |||||
| Historical LTM P/E Ratio | -17.0x | -10.3x | -1.7x | |||||
| Selected P/E Multiple | -3.0x | -3.1x | -3.3x | |||||
| (x) LTM Net Income | (41,607) | (41,607) | (41,607) | |||||
| (=) Equity Value | 123,101 | 129,580 | 136,059 | |||||
| (/) Shares Outstanding | 75.4 | 75.4 | 75.4 | |||||
| Implied Value Range | 1,632.68 | 1,718.61 | 1,804.54 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,632.68 | 1,718.61 | 1,804.54 | 2,103.00 | ||||
| Upside / (Downside) | -22.4% | -18.3% | -14.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A192410 | COMM | A109080 | A046970 | A051390 | A088800 | |
| Value of Common Equity | 15,344 | 1,031 | 40,325 | 59,153 | 29,714 | 158,562 | |
| (/) Shares Outstanding | 14.2 | 216.6 | 4.8 | 43.4 | 8.0 | 75.4 | |
| Implied Stock Price | 1,079.00 | 4.76 | 8,410.00 | 1,363.00 | 3,700.00 | 2,103.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,079.00 | 4.76 | 8,410.00 | 1,363.00 | 3,700.00 | 2,103.00 | |
| Trading Currency | KRW | USD | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |